| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,765 | 4,882 | 4,882 | 4,883 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| 358 42 ACRES HOPE ID | 2001-10-31 | 841,500 | L | 0 | 0 | 0 | |||
| 21429 ACRES HOPE ID | 2001-10-31 | 135,700 | L | 0 | 0 | 0 | |||
| 110 ACRES HOPE ID | 2001-10-31 | 16,645 | L | 0 | 0 | 0 | |||
| 2.070 ACRES HOPE ID | 2001-10-31 | 248 | L | 0 | 0 | 0 | |||
| 147 ACRES HOPE ID | 2001-10-31 | 100 | L | 0 | 0 | 0 | |||
| HOUSEHOLD FURNISHINGS | 2001-10-31 | 2,500 | L | 7.000000000000 | 0 | 0 | 0 | ||
| TOOLS AND YARD EQUIPMENT | 2001-10-31 | 1,000 | L | 7.000000000000 | 0 | 0 | 0 | ||
| PERSONAL EFFECTS | 2001-10-31 | 750 | L | 7.000000000000 | 0 | 0 | 0 | ||
| ELECTRICAL WORK | 2006-04-13 | 2,040 | 871 | SL | 39.000000000000 | 52 | 0 | 52 | |
| WATER TANK | 2006-08-30 | 2,120 | 882 | SL | 39.000000000000 | 54 | 0 | 54 | |
| BATHROOM FIXTURES | 2006-11-06 | 4,343 | 1,795 | SL | 39.000000000000 | 111 | 0 | 111 | |
| SEPTIC TANK | 2006-10-06 | 7,897 | 3,284 | SL | 39.000000000000 | 202 | 0 | 202 | |
| WHEEL BARROW | 2006-02-06 | 128 | 128 | SL | 7.000000000000 | 0 | 0 | 0 | |
| AIR COMPRESSOR | 2006-03-09 | 322 | 322 | SL | 7.000000000000 | 0 | 0 | 0 | |
| APPLIANCE | 2006-05-10 | 1,099 | 1,099 | SL | 7.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENT JUNE 2008 | 2008-06-27 | 17,231 | 6,409 | SL | 39.000000000000 | 442 | 0 | 442 | |
| IMPROVEMENT JULY 2008 | 2008-07-14 | 4,390 | 1,638 | SL | 39.000000000000 | 113 | 0 | 113 | |
| IMPROVEMENT NOV 2008 | 2008-11-17 | 7,549 | 2,732 | SL | 39.000000000000 | 194 | 0 | 194 | |
| IMPROVEMENT 7/30/09 | 2009-07-30 | 15,776 | 5,434 | SL | 39.000000000000 | 405 | 0 | 405 | |
| IMPROVEMENT | 2007-01-01 | 10,000 | 4,096 | SL | 39.000000000000 | 256 | 0 | 256 | |
| IMPROVEMENT | 2007-01-01 | 42,178 | 17,297 | SL | 39.000000000000 | 1,081 | 0 | 1,081 | |
| IMPROVEMENT | 2007-08-16 | 4,885 | 1,917 | SL | 39.000000000000 | 125 | 0 | 125 | |
| IMPROVEMENT | 2007-10-30 | 8,428 | 3,276 | SL | 39.000000000000 | 216 | 0 | 216 | |
| IMPROVEMENT MAY 2008 | 2008-05-28 | 4,714 | 1,765 | SL | 39.000000000000 | 121 | 0 | 121 | |
| IMPROVEMENT JULY 2008 | 2008-07-01 | 132,945 | 49,431 | SL | 39.000000000000 | 3,409 | 0 | 3,409 | |
| IMPROVEMENT JULY 2008 | 2008-07-18 | 2,016 | 750 | SL | 39.000000000000 | 52 | 0 | 52 | |
| IMPROVEMENT NOV 2008 | 2008-11-21 | 41,134 | 14,858 | SL | 39.000000000000 | 1,055 | 0 | 1,055 | |
| WEATHER STATION EQUIPMENT | 2008-09-02 | 1,373 | 1,373 | SL | 7.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENT 7/16/09 | 2009-07-16 | 10,477 | 3,609 | SL | 39.000000000000 | 269 | 0 | 269 | |
| IMPROVEMENT 10/14/09 | 2009-10-14 | 8,897 | 3,021 | SL | 39.000000000000 | 228 | 0 | 228 | |
| IMPROVEMENT 10/29/09 | 2009-10-29 | 20,920 | 7,057 | SL | 39.000000000000 | 536 | 0 | 536 | |
| IMPROVEMENT 11/02/09 | 2009-11-02 | 917 | 316 | SL | 39.000000000000 | 24 | 0 | 24 | |
| IMPROVEMENT 12/30/09 | 2009-12-30 | 14,000 | 4,667 | SL | 39.000000000000 | 359 | 0 | 359 | |
| IMPROVEMENT 6/30/09 | 2009-06-30 | 44,627 | 15,444 | SL | 39.000000000000 | 1,144 | 0 | 1,144 | |
| COLUMBIA TRACTOR | 2010-04-07 | 10,282 | 10,282 | SL | 7.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENT 1/1/10 | 2010-01-01 | 10,170 | 3,393 | SL | 39.000000000000 | 261 | 0 | 261 | |
| IMPROVEMENT JAN 2010 | 2010-01-01 | 20,466 | 6,825 | SL | 39.000000000000 | 525 | 0 | 525 | |
| IMPROVEMENT JUNE 2010 | 2010-06-30 | 1,169 | 375 | SL | 39.000000000000 | 30 | 0 | 30 | |
| IMPROVEMENT JULY 2010 | 2010-07-31 | 79,975 | 25,466 | SL | 39.000000000000 | 2,051 | 0 | 2,051 | |
| IMPROVEMENT AUG 2010 | 2010-08-31 | 2,966 | 937 | SL | 39.000000000000 | 76 | 0 | 76 | |
| IMPROVEMENT NOV 2010 | 2010-11-30 | 14,235 | 4,410 | SL | 39.000000000000 | 365 | 0 | 365 | |
| RIECHER PROPERTY | 2010-11-30 | 1,550 | L | 0 | 0 | 0 | |||
| PAINTING COTTAGE | 2011-05-25 | 4,735 | 1,402 | SL | 39.000000000000 | 121 | 0 | 121 | |
| PAINTING MAIN HOUSE INTERIOR AND DOORS | 2011-06-02 | 8,420 | 2,502 | SL | 39.000000000000 | 216 | 0 | 216 | |
| SCREEN PROJECTOR SOUND SYSTEM: COTTAGE | 2011-09-13 | 5,530 | 5,530 | SL | 7.000000000000 | 0 | 0 | 0 | |
| ELECTRIC WIRING COTTAGE SOUND SYSTEM | 2011-10-19 | 2,975 | 849 | SL | 39.000000000000 | 76 | 0 | 76 | |
| BUILD RAISED BEDS FOR SEEDLINGS | 2011-08-12 | 12,802 | 9,739 | SL | 15.000000000000 | 853 | 0 | 853 | |
| REPAVING DRIVEWAYS | 2011-11-28 | 138,480 | 102,321 | SL | 15.000000000000 | 9,232 | 0 | 9,232 | |
| AIR CONDITIONER | 2012-05-07 | 11,859 | 3,243 | SL | 39.000000000000 | 304 | 0 | 304 | |
| CHIMNEY AND WALL OF MAIN HOUSE | 2012-08-21 | 8,212 | 2,180 | SL | 39.000000000000 | 211 | 0 | 211 | |
| POWER UPGRADE OF ALPINE HOUSE | 2012-12-18 | 7,448 | 1,910 | SL | 39.000000000000 | 191 | 0 | 191 | |
| GROUNDS IMPROVEMENT | 2012-08-16 | 29,750 | 18,051 | SL | 39.000000000000 | 763 | 0 | 763 | |
| HOPE IDAHO LAND SURVEY | 2012-10-08 | 13,395 | L | 0 | 0 | 0 | |||
| DENTON PROPERTY | 2012-11-12 | 169,550 | L | 0 | 0 | 0 | |||
| BLISSFUL ACRES PROPERTY - RAW LAND | 2012-11-07 | 170,155 | L | 0 | 0 | 0 | |||
| RIECHART PROPERTY * | 2012-06-21 | 346,958 | L | 0 | 0 | 0 | |||
| PICNIC TABLES | 2012-04-26 | 7,794 | 7,791 | SL | 7.000000000000 | 0 | 0 | 0 | |
| BLISSFUL ACRES PROPERTY DRAIN FIELDS | 2012-11-07 | 6,000 | 4,067 | SL | 15.000000000000 | 400 | 0 | 400 | |
| BLISSFUL ACRES PROPERTY GRAVEL ACCESS | 2012-11-07 | 10,000 | 6,781 | SL | 15.000000000000 | 667 | 0 | 667 | |
| ELECTRIC RANGE AND HOOD | 2013-05-02 | 2,026 | 2,023 | SL | 7.000000000000 | 0 | 0 | 0 | |
| DISPLAY | 2013-08-01 | 1,300 | 1,300 | SL | 7.000000000000 | 0 | 0 | 0 | |
| REFRIGERATOR | 2013-05-10 | 1,649 | 1,649 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FIRE PROTECTION INSTALLATION | 2013-09-11 | 31,170 | 19,395 | SL | 15.000000000000 | 2,078 | 0 | 2,078 | |
| HOPE IDAHO LAND SURVEY | 2013-09-11 | 8,520 | L | 0 | 0 | 0 | |||
| DENTON PROPERTY LAND SURVEY | 2013-05-22 | 5,022 | L | 0 | 0 | 0 | |||
| MAIN HOUSE IMPROVEMENTS | 2013-10-04 | 55,001 | 13,043 | SL | 39.000000000000 | 1,410 | 0 | 1,410 | |
| COUGAR CREEK SOUTH | 2014-04-03 | 151,400 | L | 0 | 0 | 0 | |||
| TAC HOUSE REPAIRS | 2014-07-18 | 13,494 | 2,912 | SL | 39.000000000000 | 346 | 0 | 346 | |
| DYNAMITE SHED REPAIRS | 2014-08-21 | 15,485 | 3,308 | SL | 39.000000000000 | 397 | 0 | 397 | |
| LOAFING SHED REPAIRS | 2014-10-21 | 20,428 | 4,279 | SL | 39.000000000000 | 524 | 0 | 524 | |
| FIREWOOD SPLITTER | 2014-05-12 | 1,060 | 1,057 | SL | 7.000000000000 | 0 | 0 | 0 | |
| ORE CAR | 2014-05-12 | 3,085 | 3,085 | SL | 7.000000000000 | 0 | 0 | 0 | |
| CAMERA SECURITY SYSTEM | 2014-10-20 | 3,110 | 3,110 | SL | 7.000000000000 | 0 | 0 | 0 | |
| COUGAR CREEK NORTH | 2014-04-03 | 25,000 | L | 0 | 0 | 0 | |||
| MAIN HOUSE LAUNDRY ADDITION | 2015-11-09 | 78,474 | 14,419 | SL | 39.000000000000 | 2,012 | 0 | 2,012 | |
| TUNNEL IMPROVEMENT PROJECT | 2016-12-01 | 118,627 | 36,080 | SL | 20.000000000000 | 5,931 | 0 | 5,931 | |
| PRECISION CHEMICAL | 2016-05-09 | 4,938 | 4,700 | SL | 7.000000000000 | 235 | 0 | 235 | |
| TUNNEL IMPROVEMENT PROJECT | 2017-09-15 | 49,766 | 13,269 | SL | 20.000000000000 | 2,488 | 0 | 2,488 | |
| WATER STORAGE TANKS | 2017-03-29 | 9,438 | 2,714 | SL | 20.000000000000 | 472 | 0 | 472 | |
| NEW PUMPS @ UPPER SPRING & MAIN HOUSE | 2017-10-22 | 5,445 | 4,020 | SL | 7.000000000000 | 778 | 0 | 778 | |
| 2018 BOBCAT E45 BOBCAT EXACAVATOR MINI/COMPAC | 2018-06-29 | 115,613 | 74,322 | SL | 7.000000000000 | 16,516 | 0 | 16,516 | |
| 2007 FORD 4X4 AXLE DUMP TRUCK | 2018-12-06 | 67,500 | 39,376 | SL | 7.000000000000 | 9,643 | 0 | 9,643 | |
| 2020 6X12 BIG TANDEM AXLE DUMP TRAILER | 2019-12-31 | 6,192 | 2,655 | SL | 7.000000000000 | 885 | 0 | 885 | |
| 2020 5X8 BIG TEX SINGLE AXLE DUMP TRAILER | 2019-12-31 | 4,194 | 1,797 | SL | 7.000000000000 | 599 | 0 | 599 | |
| LANDSCAPE BUCKET FOR THE EXCAVATOR | 2020-06-09 | 1,655 | 610 | SL | 7.000000000000 | 236 | 0 | 236 | |
| BULLDOZER FOR MR PROJECT | 2020-06-06 | 5,009 | 1,849 | SL | 7.000000000000 | 716 | 0 | 716 | |
| MEADOW RANCH PROJECT PHASE 1 | 2022-01-11 | 444,163 | 11,389 | SL | 39.000000000000 | 11,389 | 0 | 11,389 | |
| BULLDOZER FOR MR PROJECT | 2020-06-27 | 3,683 | 1,315 | SL | 7.000000000000 | 526 | 0 | 526 | |
| BLISSFUL ACRES ENTRY GRAVEL AND GRADING | 2022-04-21 | 28,670 | 490 | SL | 39.000000000000 | 735 | 0 | 735 | |
| CHIPPER | 2023-03-30 | 65,487 | SL | 7.000000000000 | 7,016 | 0 | 7,016 | ||
| MEADOW RANCH PROJECT PHASE 2 | 2022-12-01 | 53,137 | NC | 39.000000000000 | 0 | 0 | 0 | ||
| SIDING/DRYWALL/DECKS | 2023-05-15 | 6,810 | SL | 39.000000000000 | 116 | 0 | 116 | ||
| SIDING/DRYWALL/DECKS | 2023-07-03 | 1,596 | SL | 39.000000000000 | 20 | 0 | 20 | ||
| KITCHEN FLOORING | 2023-06-21 | 8,695 | SL | 5.000000000000 | 870 | 0 | 870 | ||
| MEADOW RANCH PROJECT PHASE 2 | 2023-12-31 | 74,491 | NC | 39.000000000000 | 0 | 0 | 0 | ||
| DENTON SLOUGH HWY APPROACH | 2023-01-20 | 7,548 | SL | 15.000000000000 | 461 | 0 | 461 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AT&T INC NOTE | 91,423 | 91,423 |
| AT&T INC NT | 197,881 | 197,881 |
| INTEL CORP SR NT | 90,494 | 90,494 |
| LEHMAN BROS HLDG INC | 50 | 50 |
| MICROSOFT CORP NOTE | 94,933 | 94,933 |
| MICROSOFT CORP NOTE | 138,110 | 138,110 |
| MICROSOFT CORP NOTE | 76,847 | 76,847 |
| ORACLE CORP NOTE | 89,370 | 89,370 |
| PRUDENTIAL FINL INC NOTES | 56,333 | 56,333 |
| TORONTO DOMINION BK SR MEDIUM | 100,075 | 100,075 |
| TRUIST BK CHARLOTTE N C | 100,001 | 100,001 |
| WELLS FARGO & CO SR GLOBAL NTS | 77,684 | 77,684 |
| WELLS FARGO BK N A SIOUX FALLS | 99,996 | 99,996 |
| AT&T INC AT&T INC SR UNSECURED CALLABLE CPN 4.300% DUE 12/15/42 DTD 06/15/1 | 139,229 | 139,229 |
| BELLSOUTH TELECOMM BONDS CALL @ MAKE WHOLE + 15BP CPN 6.375% DUE 06/01/28 D | 46,539 | 46,539 |
| BOEING CO GLOBAL BONDS CALLABLE CPN 6.125% DUE 02/15/33 DTD 02/11/03 FC 08/ | 53,911 | 53,911 |
| CBS CORP COMPANY GTD CALLABLE CPN 4.850% DUE 07/01/42 DTD 06/20/12 FC 01/01 | 40,114 | 40,114 |
| CISCO SYSTEMS INC MEDIUM TERM NOTES CPN 5.500% DUE 01/15/40 DTD 11/17/09 FC | 53,224 | 53,224 |
| CITIGROUP INC GLOBAL BONDS SUBORDINATE CPN 5.875% DUE 02/22/33 DTD 02/19/03 | 6,238 | 6,238 |
| DOW CHEMICAL CO/THE INTERNOTES CALLABLE CPN 4.375% DUE 11/15/42 DTD 11/14/1 | 22,073 | 22,073 |
| DUKE CAPITAL CORP SENIOR NOTES CPN 6.750% DUE 02/15/32 DTD 02/15/02 FC 08/1 | 41,650 | 41,650 |
| ENTERPRISE SERVICES LLC GLOBAL NOTES CALL @ MAKE WHOLE +25BP CPN 7.450% DUE | 10,461 | 10,461 |
| GE CAPITAL INTERNOTES MEDIUM TERM NOTES CPN 5.300% DUE 06/15/36 DTD 06/23/1 | 14,530 | 14,530 |
| GOLDMAN SACHS GROUP INC SUBORDINATE NOTES CPN 6.750% DUE 10/01/37 DTD 10/03 | 82,555 | 82,555 |
| HOWMET AEROSPACE INC NT CPN 5.950% DUE 02/01/37 DTD 01/25/07 FC 08/01/07 | 52,191 | 52,191 |
| HP ENTERPRISE CO MULTI STP UP CPN BOND CALLABLE CPN 6.350% DUE 10/15/45 DTD | 19,418 | 19,418 |
| HP ENTERPRISE CO MULTI STP UP CPN BOND CALLABLE CPN 6.350% DUE 10/15/45 DTD | 102,484 | 102,484 |
| INTEL CORP SR UNSECURED CPN 4.000% DUE 12/15/32 DTD 12/11/12 FC 06/15/13 | 57,982 | 57,982 |
| JOHNSON & JOHNSON BONDS CPN 5.950% DUE 08/15/37 DTD 08/16/07 FC 02/15/08 | 46,078 | 46,078 |
| KOHLS CORPORATION BONDS SEMI-ANNUAL PAY CPN 6.000% DUE 01/15/33 DTD 11/21/0 | 18,973 | 18,973 |
| KRAFT FOODS GRP INC SR UNSECURED CPN 5.000% DUE 06/04/42 DTD 12/04/12 FC 06 | 9,633 | 9,633 |
| MOTOROLA SOLUTIONS INC SR UNSECURED CPN 5.500% DUE 09/01/44 DTD 08/19/14 FC | 24,831 | 24,831 |
| PARAMOUNT GLOBAL SR UNSECURED CALLABLE CPN 5.250% DUE 04/01/44 DTD 03/11/14 | 19,222 | 19,222 |
| PRUDENTIAL FINANCIAL INC BONDS CPN 5.750% DUE 07/15/33 DTD 07/07/03 FC 01/1 | 79,331 | 79,331 |
| VERIZON MARYLAND INC BONDS CPN 5.125% DUE 06/15/33 DTD 06/16/03 FC 12/15/03 | 47,981 | 47,981 |
| WESTERN UNION CO NOTES CALLABLE CPN 6.200% DUE 11/17/36 DTD 11/17/06 FC 05/ | 77,662 | 77,662 |
| WESTERN UNION CO/THE SR UNSECURED CPN 6.200% DUE 06/21/40 DTD 06/21/10 FC 1 | 60,543 | 60,543 |
| WYETH BONDS CALLABLE CPN 6.500% DUE 02/01/34 DTD 12/16/03 FC 08/01/04 | 56,368 | 56,368 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC | 309,939 | 309,939 |
| CHEVRON CORP | 149,160 | 149,160 |
| FORD MOTOR CO DEL | 243,800 | 243,800 |
| HEALTHPEAK PPTYS INC | 158,400 | 158,400 |
| IBM | 329,100 | 329,100 |
| KRAFT HEINZ CO | 184,900 | 184,900 |
| PFIZER INC | 57,580 | 57,580 |
| VERIZON COMMUNICATIONS | 263,900 | 263,900 |
| VIATRIS INC | 2,686 | 2,686 |
| WELLTOWER INC REIT | 450,850 | 450,850 |
| VERIZON COMMUNICATIONS | 3,242 | 3,242 |
| VODAFONE GROUP PLC NEW | 1,549 | 1,549 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVSC PREFERRED | FMV | 161,188 | 161,188 |
| ISHARS TRUST ETF | FMV | 168,894 | 168,894 |
| AMERICAN BOND FUND OF AMER A | FMV | 79,698 | 79,698 |
| AMERICAN CAPITAL WORLD BOND A | FMV | 46,428 | 46,428 |
| AMERICAN INC FUND OF AMER A | FMV | 328,237 | 328,237 |
| AMERICAN INT BD FD OF AMER A | FMV | 72,657 | 72,657 |
| AMERICAN INVEST CO OF AMER A | FMV | 440,108 | 440,108 |
| C&S PREFERRED SECS & INCOME A | FMV | 249,909 | 249,909 |
| FT BUILD AMERICA BONDS SER 26 | FMV | 27,750 | 27,750 |
| VK BLD AMER BONDS INCM TR 26 | FMV | 27,920 | 27,920 |
| VK BLD AMERICA BDS INCM TR 11 | FMV | 27,282 | 27,282 |
| VK INSURED INCOME TR SER 101 | FMV | 15,730 | 15,730 |
| VK LONG TERM INVT GRADE TR 54 | FMV | 41,497 | 41,497 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 358 42 ACRES HOPE ID | 841,500 | 0 | 841,500 | 841,500 |
| 21429 ACRES HOPE ID | 135,700 | 0 | 135,700 | 135,700 |
| 110 ACRES HOPE ID | 16,645 | 0 | 16,645 | 16,645 |
| 2.070 ACRES HOPE ID | 248 | 0 | 248 | 248 |
| 147 ACRES HOPE ID | 100 | 0 | 100 | 100 |
| HOUSEHOLD FURNISHINGS | 2,500 | 0 | 2,500 | 2,500 |
| TOOLS AND YARD EQUIPMENT | 1,000 | 0 | 1,000 | 1,000 |
| PERSONAL EFFECTS | 750 | 0 | 750 | 750 |
| ELECTRICAL WORK | 2,040 | 923 | 1,117 | 1,117 |
| WATER TANK | 2,120 | 936 | 1,184 | 1,184 |
| BATHROOM FIXTURES | 4,343 | 1,906 | 2,437 | 2,437 |
| SEPTIC TANK | 7,897 | 3,486 | 4,411 | 4,411 |
| WHEEL BARROW | 128 | 128 | 0 | 0 |
| AIR COMPRESSOR | 322 | 322 | 0 | 0 |
| APPLIANCE | 1,099 | 1,099 | 0 | 0 |
| IMPROVEMENT JUNE 2008 | 17,231 | 6,851 | 10,380 | 10,380 |
| IMPROVEMENT JULY 2008 | 4,390 | 1,751 | 2,639 | 2,639 |
| IMPROVEMENT NOV 2008 | 7,549 | 2,926 | 4,623 | 4,623 |
| IMPROVEMENT 7/30/09 | 15,776 | 5,839 | 9,937 | 9,937 |
| IMPROVEMENT | 10,000 | 4,352 | 5,648 | 5,648 |
| IMPROVEMENT | 42,178 | 18,378 | 23,800 | 23,800 |
| IMPROVEMENT | 4,885 | 2,042 | 2,843 | 2,843 |
| IMPROVEMENT | 8,428 | 3,492 | 4,936 | 4,936 |
| IMPROVEMENT MAY 2008 | 4,714 | 1,886 | 2,828 | 2,828 |
| IMPROVEMENT JULY 2008 | 132,945 | 52,840 | 80,105 | 80,105 |
| IMPROVEMENT JULY 2008 | 2,016 | 802 | 1,214 | 1,214 |
| IMPROVEMENT NOV 2008 | 41,134 | 15,913 | 25,221 | 25,221 |
| WEATHER STATION EQUIPMENT | 1,373 | 1,373 | 0 | 0 |
| IMPROVEMENT 7/16/09 | 10,477 | 3,878 | 6,599 | 6,599 |
| IMPROVEMENT 10/14/09 | 8,897 | 3,249 | 5,648 | 5,648 |
| IMPROVEMENT 10/29/09 | 20,920 | 7,593 | 13,327 | 13,327 |
| IMPROVEMENT 11/02/09 | 917 | 340 | 577 | 577 |
| IMPROVEMENT 12/30/09 | 14,000 | 5,026 | 8,974 | 8,974 |
| IMPROVEMENT 6/30/09 | 44,627 | 16,588 | 28,039 | 28,039 |
| COLUMBIA TRACTOR | 10,282 | 10,282 | 0 | 0 |
| IMPROVEMENT 1/1/10 | 10,170 | 3,654 | 6,516 | 6,516 |
| IMPROVEMENT JAN 2010 | 20,466 | 7,350 | 13,116 | 13,116 |
| IMPROVEMENT JUNE 2010 | 1,169 | 405 | 764 | 764 |
| IMPROVEMENT JULY 2010 | 79,975 | 27,517 | 52,458 | 52,458 |
| IMPROVEMENT AUG 2010 | 2,966 | 1,013 | 1,953 | 1,953 |
| IMPROVEMENT NOV 2010 | 14,235 | 4,775 | 9,460 | 9,460 |
| RIECHER PROPERTY | 1,550 | 0 | 1,550 | 1,550 |
| PAINTING COTTAGE | 4,735 | 1,523 | 3,212 | 3,212 |
| PAINTING MAIN HOUSE INTERIOR AND DOORS | 8,420 | 2,718 | 5,702 | 5,702 |
| SCREEN PROJECTOR SOUND SYSTEM: COTTAGE | 5,530 | 5,530 | 0 | 0 |
| ELECTRIC WIRING COTTAGE SOUND SYSTEM | 2,975 | 925 | 2,050 | 2,050 |
| BUILD RAISED BEDS FOR SEEDLINGS | 12,802 | 10,592 | 2,210 | 2,210 |
| REPAVING DRIVEWAYS | 138,480 | 111,553 | 26,927 | 26,927 |
| AIR CONDITIONER | 11,859 | 3,547 | 8,312 | 8,312 |
| CHIMNEY AND WALL OF MAIN HOUSE | 8,212 | 2,391 | 5,821 | 5,821 |
| POWER UPGRADE OF ALPINE HOUSE | 7,448 | 2,101 | 5,347 | 5,347 |
| GROUNDS IMPROVEMENT | 29,750 | 18,814 | 10,936 | 10,936 |
| HOPE IDAHO LAND SURVEY | 13,395 | 0 | 13,395 | 13,395 |
| DENTON PROPERTY | 169,550 | 0 | 169,550 | 169,550 |
| BLISSFUL ACRES PROPERTY - RAW LAND | 170,155 | 0 | 170,155 | 170,155 |
| RIECHART PROPERTY * | 346,958 | 0 | 346,958 | 346,958 |
| PICNIC TABLES | 7,794 | 7,791 | 3 | 3 |
| BLISSFUL ACRES PROPERTY DRAIN FIELDS | 6,000 | 4,467 | 1,533 | 1,533 |
| BLISSFUL ACRES PROPERTY GRAVEL ACCESS | 10,000 | 7,448 | 2,552 | 2,552 |
| ELECTRIC RANGE AND HOOD | 2,026 | 2,023 | 3 | 3 |
| DISPLAY | 1,300 | 1,300 | 0 | 0 |
| REFRIGERATOR | 1,649 | 1,649 | 0 | 0 |
| FIRE PROTECTION INSTALLATION | 31,170 | 21,473 | 9,697 | 9,697 |
| HOPE IDAHO LAND SURVEY | 8,520 | 0 | 8,520 | 8,520 |
| DENTON PROPERTY LAND SURVEY | 5,022 | 0 | 5,022 | 5,022 |
| MAIN HOUSE IMPROVEMENTS | 55,001 | 14,453 | 40,548 | 40,548 |
| COUGAR CREEK SOUTH | 151,400 | 0 | 151,400 | 151,400 |
| TAC HOUSE REPAIRS | 13,494 | 3,258 | 10,236 | 10,236 |
| DYNAMITE SHED REPAIRS | 15,485 | 3,705 | 11,780 | 11,780 |
| LOAFING SHED REPAIRS | 20,428 | 4,803 | 15,625 | 15,625 |
| FIREWOOD SPLITTER | 1,060 | 1,057 | 3 | 3 |
| ORE CAR | 3,085 | 3,085 | 0 | 0 |
| CAMERA SECURITY SYSTEM | 3,110 | 3,110 | 0 | 0 |
| COUGAR CREEK NORTH | 25,000 | 0 | 25,000 | 25,000 |
| MAIN HOUSE LAUNDRY ADDITION | 78,474 | 16,431 | 62,043 | 62,043 |
| TUNNEL IMPROVEMENT PROJECT | 118,627 | 42,011 | 76,616 | 76,616 |
| PRECISION CHEMICAL | 4,938 | 4,935 | 3 | 3 |
| TUNNEL IMPROVEMENT PROJECT | 49,766 | 15,757 | 34,009 | 34,009 |
| WATER STORAGE TANKS | 9,438 | 3,186 | 6,252 | 6,252 |
| NEW PUMPS @ UPPER SPRING & MAIN HOUSE | 5,445 | 4,798 | 647 | 647 |
| 2018 BOBCAT E45 BOBCAT EXACAVATOR MINI/COMPAC | 115,613 | 90,838 | 24,775 | 24,775 |
| 2007 FORD 4X4 AXLE DUMP TRUCK | 67,500 | 49,019 | 18,481 | 18,481 |
| 2020 6X12 BIG TANDEM AXLE DUMP TRAILER | 6,192 | 3,540 | 2,652 | 2,652 |
| 2020 5X8 BIG TEX SINGLE AXLE DUMP TRAILER | 4,194 | 2,396 | 1,798 | 1,798 |
| LANDSCAPE BUCKET FOR THE EXCAVATOR | 1,655 | 846 | 809 | 809 |
| BULLDOZER FOR MR PROJECT | 5,009 | 2,565 | 2,444 | 2,444 |
| MEADOW RANCH PROJECT PHASE 1 | 444,163 | 22,778 | 421,385 | 421,385 |
| BULLDOZER FOR MR PROJECT | 3,683 | 1,841 | 1,842 | 1,842 |
| BLISSFUL ACRES ENTRY GRAVEL AND GRADING | 28,670 | 1,225 | 27,445 | 27,445 |
| CHIPPER | 65,487 | 7,016 | 58,471 | 58,471 |
| MEADOW RANCH PROJECT PHASE 2 | 53,137 | 0 | 53,137 | 53,137 |
| SIDING/DRYWALL/DECKS | 6,810 | 116 | 6,694 | 6,694 |
| SIDING/DRYWALL/DECKS | 1,596 | 20 | 1,576 | 1,576 |
| KITCHEN FLOORING | 8,695 | 870 | 7,825 | 7,825 |
| MEADOW RANCH PROJECT PHASE 2 | 74,491 | 0 | 74,491 | 74,491 |
| DENTON SLOUGH HWY APPROACH | 7,548 | 461 | 7,087 | 7,087 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 1,180 | 1,180 | 1,180 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 21,562 | 0 | 0 | 21,562 |
| BANK FEES | 29 | 0 | 0 | 29 |
| REPAIRS AND MAINTENANCE | 13,738 | 0 | 0 | 13,738 |
| SUPPLIES | 5,404 | 0 | 0 | 5,404 |
| OFFICE EXPENSE | 1,331 | 0 | 0 | 1,331 |
| SOFTWARE | 1,990 | 0 | 0 | 1,990 |
| SILVICULTURE EXPENSES | 127,652 | 0 | 5,000 | 122,652 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS AND LOSSES | 217,048 |
| Item No. | 1 |
|---|---|
| Borrower's Name | CHARLES HENDERSON JR |
| Borrower's Title | |
| Original Amount of Loan | 5000 |
| Balance Due | 5000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | PROVIDE WRITTEN SUBSTANTIATION & REPAY UNUSED FUNDS WITHIN A REASONABLE TIME |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | N/A |
| Purpose of Loan | ADVANCE FOR EXPECTED BUSINESS EXPENSES PAID UNDER THE ACCOUNTABLE PLAN RULES |
| Description of Lender Consideration | CASH ADVANCE |
| Consideration FMV | 5000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 8,611 | 0 | 0 | 8,611 |
| PAYROLL TAX | 1,295 | 63 | 63 | 1,232 |
| MISCELLANEOUS TAXES AND LICENSES | 1,017 | 0 | 0 | 1,017 |
| FEDERAL TAXES | 4,780 | 0 | 0 | 0 |